[KPPROP] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[KPPROP] KERJAYA PROSPEK PROPERTY BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 86.0%
YoY- 90.86%
Quarter Report
Latest QR
Upcoming QR
KPPROP's Result
KPPROP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 21,359 29,640 23,769 21,773 32,566 25,721 33,400 -7.17%
PBT 131 5,562 168 -33 -923 -3,399 826 -26.40%
Tax -28 -676 -418 -505 -4,908 -326 248 -
NP 103 4,886 -250 -538 -5,831 -3,725 1,074 -32.32%
-
NP to SH 103 4,886 -250 -538 -5,883 -3,670 1,067 -32.24%
-
Tax Rate 21.37% 12.15% 248.81% - - - -30.02% -
Total Cost 21,256 24,754 24,019 22,311 38,397 29,446 32,326 -6.74%
-
Net Worth 41,999 42,059 37,388 36,760 37,526 43,130 46,996 -1.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 41,999 42,059 37,388 36,760 37,526 43,130 46,996 -1.85%
NOSH 400,000 401,326 403,333 393,999 403,506 40,000 40,000 46.72%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.48% 16.48% -1.05% -2.47% -17.91% -14.48% 3.22% -
ROE 0.25% 11.62% -0.67% -1.46% -15.68% -8.51% 2.27% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.34 7.39 5.89 5.53 8.07 64.23 83.50 -36.73%
EPS 0.03 1.22 -0.06 -0.14 -1.46 -9.16 2.67 -52.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.1048 0.0927 0.0933 0.093 1.077 1.1749 -33.11%
Adjusted Per Share Value based on latest NOSH - 393,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.97 5.51 4.42 4.05 6.05 4.78 6.21 -7.17%
EPS 0.02 0.91 -0.05 -0.10 -1.09 -0.68 0.20 -31.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0781 0.0782 0.0695 0.0683 0.0698 0.0802 0.0874 -1.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.08 0.08 0.04 0.05 0.04 0.14 0.09 -
P/RPS 1.50 1.08 0.68 0.90 0.50 0.22 0.11 54.50%
P/EPS 310.68 6.57 -64.53 -36.62 -2.74 -1.53 3.37 112.39%
EY 0.32 15.22 -1.55 -2.73 -36.45 -65.46 29.64 -52.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.43 0.54 0.43 0.13 0.08 45.48%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 26/11/10 20/11/09 27/11/08 28/11/07 30/11/06 -
Price 0.08 0.09 0.05 0.05 0.04 0.08 0.14 -
P/RPS 1.50 1.22 0.85 0.90 0.50 0.12 0.17 43.70%
P/EPS 310.68 7.39 -80.67 -36.62 -2.74 -0.87 5.25 97.28%
EY 0.32 13.53 -1.24 -2.73 -36.45 -114.55 19.05 -49.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.86 0.54 0.54 0.43 0.07 0.12 35.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment